Intrinsic value of Bill Barrett - BBG

Previous Close

$3.87

  Intrinsic Value

premium content

  Rating & Target

premium content

  Value-price divergence*

premium content

Previous close

$3.87

 
Intrinsic value

$1.77

 
Up/down potential

-54%

 
Rating

str. sell

 
Value-price divergence* premium content

Premium access subscription - $499/yr

please register and log in before paying

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of BBG stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 0.3

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  -13.94
  10.60
  10.04
  9.54
  9.08
  8.67
  8.31
  7.98
  7.68
  7.41
  7.17
  6.95
  6.76
  6.58
  6.42
  6.28
  6.15
  6.04
  5.93
  5.84
  5.76
  5.68
  5.61
  5.55
  5.50
  5.45
  5.40
  5.36
  5.33
  5.29
  5.26
Revenue, $m
  179
  198
  218
  239
  260
  283
  306
  331
  356
  383
  410
  439
  468
  499
  531
  564
  599
  635
  673
  712
  753
  796
  841
  887
  936
  987
  1,041
  1,096
  1,155
  1,216
  1,280
Variable operating expenses, $m
 
  868
  955
  1,046
  1,141
  1,240
  1,343
  1,451
  1,562
  1,678
  1,798
  1,923
  2,053
  2,188
  2,329
  2,475
  2,627
  2,786
  2,951
  3,123
  3,303
  3,491
  3,687
  3,892
  4,105
  4,329
  4,563
  4,808
  5,064
  5,332
  5,612
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  269
  868
  955
  1,046
  1,141
  1,240
  1,343
  1,451
  1,562
  1,678
  1,798
  1,923
  2,053
  2,188
  2,329
  2,475
  2,627
  2,786
  2,951
  3,123
  3,303
  3,491
  3,687
  3,892
  4,105
  4,329
  4,563
  4,808
  5,064
  5,332
  5,612
Operating income, $m
  -91
  -670
  -737
  -808
  -881
  -958
  -1,037
  -1,120
  -1,206
  -1,295
  -1,388
  -1,484
  -1,585
  -1,689
  -1,798
  -1,911
  -2,028
  -2,151
  -2,278
  -2,411
  -2,550
  -2,695
  -2,846
  -3,004
  -3,169
  -3,342
  -3,522
  -3,711
  -3,909
  -4,116
  -4,332
EBITDA, $m
  81
  -480
  -528
  -579
  -631
  -686
  -743
  -802
  -864
  -928
  -995
  -1,064
  -1,136
  -1,210
  -1,288
  -1,369
  -1,453
  -1,541
  -1,633
  -1,728
  -1,827
  -1,931
  -2,040
  -2,153
  -2,271
  -2,395
  -2,524
  -2,660
  -2,801
  -2,949
  -3,105
Interest expense (income), $m
  58
  55
  62
  69
  76
  83
  91
  100
  108
  117
  126
  136
  146
  156
  167
  178
  190
  202
  215
  228
  242
  256
  271
  287
  303
  320
  338
  357
  377
  397
  418
Earnings before tax, $m
  -170
  -725
  -799
  -876
  -957
  -1,041
  -1,128
  -1,219
  -1,314
  -1,412
  -1,514
  -1,620
  -1,731
  -1,845
  -1,965
  -2,089
  -2,218
  -2,353
  -2,493
  -2,639
  -2,792
  -2,951
  -3,117
  -3,291
  -3,473
  -3,662
  -3,861
  -4,068
  -4,285
  -4,513
  -4,751
Tax expense, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Net income, $m
  -170
  -725
  -799
  -876
  -957
  -1,041
  -1,128
  -1,219
  -1,314
  -1,412
  -1,514
  -1,620
  -1,731
  -1,845
  -1,965
  -2,089
  -2,218
  -2,353
  -2,493
  -2,639
  -2,792
  -2,951
  -3,117
  -3,291
  -3,473
  -3,662
  -3,861
  -4,068
  -4,285
  -4,513
  -4,751

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  276
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  1,385
  1,230
  1,353
  1,482
  1,617
  1,757
  1,903
  2,055
  2,212
  2,376
  2,547
  2,724
  2,908
  3,099
  3,298
  3,506
  3,721
  3,946
  4,180
  4,424
  4,679
  4,945
  5,222
  5,512
  5,815
  6,132
  6,463
  6,810
  7,172
  7,552
  7,950
Adjusted assets (=assets-cash), $m
  1,109
  1,230
  1,353
  1,482
  1,617
  1,757
  1,903
  2,055
  2,212
  2,376
  2,547
  2,724
  2,908
  3,099
  3,298
  3,506
  3,721
  3,946
  4,180
  4,424
  4,679
  4,945
  5,222
  5,512
  5,815
  6,132
  6,463
  6,810
  7,172
  7,552
  7,950
Revenue / Adjusted assets
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
  0.161
Average production assets, $m
  1,116
  1,234
  1,358
  1,488
  1,623
  1,764
  1,910
  2,063
  2,221
  2,386
  2,557
  2,734
  2,919
  3,111
  3,311
  3,519
  3,736
  3,961
  4,196
  4,441
  4,697
  4,964
  5,242
  5,533
  5,838
  6,155
  6,488
  6,836
  7,200
  7,581
  7,980
Working capital, $m
  233
  -48
  -52
  -57
  -62
  -68
  -74
  -79
  -85
  -92
  -98
  -105
  -112
  -120
  -127
  -135
  -144
  -152
  -162
  -171
  -181
  -191
  -202
  -213
  -225
  -237
  -250
  -263
  -277
  -292
  -307
Total debt, $m
  712
  800
  891
  985
  1,084
  1,187
  1,294
  1,405
  1,521
  1,641
  1,766
  1,896
  2,031
  2,171
  2,317
  2,469
  2,627
  2,791
  2,963
  3,142
  3,329
  3,524
  3,727
  3,939
  4,162
  4,394
  4,637
  4,891
  5,156
  5,435
  5,726
Total liabilities, $m
  814
  901
  992
  1,086
  1,185
  1,288
  1,395
  1,506
  1,622
  1,742
  1,867
  1,997
  2,132
  2,272
  2,418
  2,570
  2,728
  2,892
  3,064
  3,243
  3,430
  3,625
  3,828
  4,040
  4,263
  4,495
  4,738
  4,992
  5,257
  5,536
  5,827
Total equity, $m
  572
  328
  361
  396
  432
  469
  508
  549
  591
  635
  680
  727
  776
  828
  881
  936
  994
  1,054
  1,116
  1,181
  1,249
  1,320
  1,394
  1,472
  1,553
  1,637
  1,726
  1,818
  1,915
  2,016
  2,123
Total liabilities and equity, $m
  1,386
  1,229
  1,353
  1,482
  1,617
  1,757
  1,903
  2,055
  2,213
  2,377
  2,547
  2,724
  2,908
  3,100
  3,299
  3,506
  3,722
  3,946
  4,180
  4,424
  4,679
  4,945
  5,222
  5,512
  5,816
  6,132
  6,464
  6,810
  7,172
  7,552
  7,950
Debt-to-equity ratio
  1.245
  2.440
  2.470
  2.490
  2.510
  2.530
  2.550
  2.560
  2.570
  2.590
  2.600
  2.610
  2.620
  2.620
  2.630
  2.640
  2.640
  2.650
  2.650
  2.660
  2.660
  2.670
  2.670
  2.680
  2.680
  2.680
  2.690
  2.690
  2.690
  2.700
  2.700
Adjusted equity ratio
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267
  0.267

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  -170
  -725
  -799
  -876
  -957
  -1,041
  -1,128
  -1,219
  -1,314
  -1,412
  -1,514
  -1,620
  -1,731
  -1,845
  -1,965
  -2,089
  -2,218
  -2,353
  -2,493
  -2,639
  -2,792
  -2,951
  -3,117
  -3,291
  -3,473
  -3,662
  -3,861
  -4,068
  -4,285
  -4,513
  -4,751
Depreciation, amort., depletion, $m
  172
  190
  209
  229
  250
  271
  294
  317
  342
  367
  393
  421
  449
  479
  509
  541
  575
  609
  646
  683
  723
  764
  807
  851
  898
  947
  998
  1,052
  1,108
  1,166
  1,228
Funds from operations, $m
  118
  -535
  -590
  -647
  -707
  -770
  -835
  -902
  -972
  -1,045
  -1,121
  -1,200
  -1,282
  -1,367
  -1,455
  -1,548
  -1,643
  -1,743
  -1,847
  -1,956
  -2,069
  -2,187
  -2,311
  -2,440
  -2,574
  -2,715
  -2,863
  -3,017
  -3,178
  -3,346
  -3,523
Change in working capital, $m
  -4
  -5
  -5
  -5
  -5
  -5
  -6
  -6
  -6
  -6
  -7
  -7
  -7
  -7
  -8
  -8
  -8
  -9
  -9
  -9
  -10
  -10
  -11
  -11
  -12
  -12
  -13
  -13
  -14
  -15
  -15
Cash from operations, $m
  122
  -585
  -585
  -642
  -702
  -764
  -829
  -896
  -966
  -1,039
  -1,114
  -1,193
  -1,275
  -1,359
  -1,448
  -1,540
  -1,635
  -1,735
  -1,838
  -1,947
  -2,059
  -2,177
  -2,300
  -2,429
  -2,563
  -2,703
  -2,850
  -3,003
  -3,164
  -3,332
  -3,508
Maintenance CAPEX, $m
  0
  -172
  -190
  -209
  -229
  -250
  -271
  -294
  -317
  -342
  -367
  -393
  -421
  -449
  -479
  -509
  -541
  -575
  -609
  -646
  -683
  -723
  -764
  -807
  -851
  -898
  -947
  -998
  -1,052
  -1,108
  -1,166
New CAPEX, $m
  -108
  -118
  -124
  -130
  -135
  -141
  -147
  -152
  -158
  -165
  -171
  -178
  -185
  -192
  -200
  -208
  -217
  -226
  -235
  -245
  -256
  -267
  -279
  -291
  -304
  -318
  -333
  -348
  -364
  -381
  -399
Cash from investing activities, $m
  -83
  -290
  -314
  -339
  -364
  -391
  -418
  -446
  -475
  -507
  -538
  -571
  -606
  -641
  -679
  -717
  -758
  -801
  -844
  -891
  -939
  -990
  -1,043
  -1,098
  -1,155
  -1,216
  -1,280
  -1,346
  -1,416
  -1,489
  -1,565
Free cash flow, $m
  39
  -875
  -899
  -981
  -1,066
  -1,155
  -1,247
  -1,342
  -1,442
  -1,545
  -1,652
  -1,764
  -1,880
  -2,001
  -2,126
  -2,257
  -2,393
  -2,535
  -2,683
  -2,837
  -2,998
  -3,167
  -3,342
  -3,526
  -3,718
  -3,919
  -4,129
  -4,349
  -4,579
  -4,821
  -5,073
Issuance/(repayment) of debt, $m
  0
  88
  90
  95
  99
  103
  107
  111
  116
  120
  125
  130
  135
  140
  146
  152
  158
  165
  172
  179
  187
  195
  203
  213
  222
  232
  243
  254
  266
  278
  291
Issuance/(repurchase) of shares, $m
  110
  543
  842
  921
  1,003
  1,089
  1,179
  1,272
  1,368
  1,469
  1,573
  1,682
  1,794
  1,911
  2,033
  2,160
  2,293
  2,430
  2,574
  2,724
  2,880
  3,043
  3,213
  3,391
  3,577
  3,771
  3,975
  4,188
  4,410
  4,644
  4,888
Cash from financing (excl. dividends), $m  
  108
  631
  932
  1,016
  1,102
  1,192
  1,286
  1,383
  1,484
  1,589
  1,698
  1,812
  1,929
  2,051
  2,179
  2,312
  2,451
  2,595
  2,746
  2,903
  3,067
  3,238
  3,416
  3,604
  3,799
  4,003
  4,218
  4,442
  4,676
  4,922
  5,179
Total cash flow (excl. dividends), $m
  147
  -786
  -809
  -886
  -967
  -1,052
  -1,140
  -1,231
  -1,326
  -1,425
  -1,528
  -1,634
  -1,745
  -1,860
  -1,980
  -2,105
  -2,235
  -2,370
  -2,511
  -2,658
  -2,812
  -2,972
  -3,139
  -3,314
  -3,496
  -3,687
  -3,886
  -4,095
  -4,314
  -4,542
  -4,782
Retained Cash Flow (-), $m
  -23
  -32
  -33
  -34
  -36
  -37
  -39
  -41
  -42
  -44
  -45
  -47
  -49
  -51
  -53
  -55
  -58
  -60
  -63
  -65
  -68
  -71
  -74
  -77
  -81
  -85
  -88
  -93
  -97
  -101
  -106
Prev. year cash balance distribution, $m
 
  276
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Discount rate, %
 
  6.20
  6.51
  6.84
  7.18
  7.54
  7.91
  8.31
  8.72
  9.16
  9.62
  10.10
  10.60
  11.13
  11.69
  12.28
  12.89
  13.53
  14.21
  14.92
  15.67
  16.45
  17.27
  18.14
  19.04
  20.00
  21.00
  22.05
  23.15
  24.30
  25.52
PV of cash for distribution, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Current shareholders' claim on cash, %
  100
  27.6
  5.9
  1.3
  0.3
  0.1
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0

Bill Barrett Corporation, an independent energy company, acquires, explores for, and develops oil and natural gas resources in the United States. It primarily holds interests in the Denver-Julesburg basin and the Uinta oil program in the Uinta Basin in the Rocky Mountain region of the United States. The company was founded in 2002 and is headquartered in Denver, Colorado.

FINANCIAL RATIOS  of  Bill Barrett (BBG)

Valuation Ratios
P/E Ratio -1.7
Price to Sales 1.6
Price to Book 0.5
Price to Tangible Book
Price to Cash Flow 2.4
Price to Free Cash Flow 20.9
Growth Rates
Sales Growth Rate -13.9%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -66.9%
Cap. Spend. - 3 Yr. Gr. Rate -24.8%
Financial Strength
Quick Ratio NaN
Current Ratio 0.1
LT Debt to Equity 124.5%
Total Debt to Equity 124.5%
Interest Coverage -2
Management Effectiveness
Return On Assets -7.7%
Ret/ On Assets - 3 Yr. Avg. -9.8%
Return On Total Capital -12.9%
Ret/ On T. Cap. - 3 Yr. Avg. -14.2%
Return On Equity -30.3%
Return On Equity - 3 Yr. Avg. -30.2%
Asset Turnover 0.1
Profitability Ratios
Gross Margin 77.1%
Gross Margin - 3 Yr. Avg. 73.9%
EBITDA Margin 33.5%
EBITDA Margin - 3 Yr. Avg. -29.1%
Operating Margin -50.3%
Oper. Margin - 3 Yr. Avg. -136.4%
Pre-Tax Margin -95%
Pre-Tax Margin - 3 Yr. Avg. -135.9%
Net Profit Margin -95%
Net Profit Margin - 3 Yr. Avg. -108.8%
Effective Tax Rate 0%
Eff/ Tax Rate - 3 Yr. Avg. 27.1%
Payout Ratio 0%

BBG stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the BBG stock intrinsic value calculation we used $179 million for the last fiscal year's total revenue generated by Bill Barrett. The default revenue input number comes from 2016 income statement of Bill Barrett. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our BBG stock valuation model: a) initial revenue growth rate of 10.6% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 6.2%, whose default value for BBG is calculated based on our internal credit rating of Bill Barrett, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Bill Barrett.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of BBG stock the variable cost ratio is equal to 438.5%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for BBG stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 7.7% for Bill Barrett.

Corporate tax rate of 27% is the nominal tax rate for Bill Barrett. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the BBG stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for BBG are equal to 623.5%.

Life of production assets of 6.5 years is the average useful life of capital assets used in Bill Barrett operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for BBG is equal to -24%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $572 million for Bill Barrett - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 80.686 million for Bill Barrett is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Bill Barrett at the current share price and the inputted number of shares is $0.3 billion.


Premium access subscription - $499/yr

please register and log in before paying
RELATED COMPANIES Price Int.Val. Rating
BCEI Bonanza Creek 0.870 0.10  str.sell
PDCE PDC Energy 57.15 16.38  str.sell
QEP QEP Resources 11.05 3.55  str.sell
NFX Newfield Explo 34.87 1.17  str.sell
EPE EP Energy Cl A 4.70 0.59  str.sell
DVN Devon Energy 39.73 0.93  str.sell
D Dominion Resou 77.54 168.12  str.buy

COMPANY NEWS

▶ ETFs with exposure to Bill Barrett Corp. : April 19, 2017   [Apr-19-17 02:11PM  Capital Cube]
▶ ETFs with exposure to Bill Barrett Corp. : March 30, 2017   [Mar-29-17 08:28PM  Capital Cube]
▶ Tough outlook for Australian retailers: Analyst   [Feb-23-17 10:39PM  CNBC Videos]
▶ OPECs Crude Oil Production: How It Could Impact the Surplus   [Feb-22-17 10:05AM  Market Realist]
▶ Oil and Gas Stock Roundup: Strategy Updates Stole the Show   [Feb-04-17 10:00AM  at Motley Fool]
▶ [$$] Deal Overtures Roil Bonanza Creek Bankruptcy   [Jan-18-17 01:54PM  at The Wall Street Journal]
▶ Is Sinovac Biotech Ltd. (SVA) A Good Stock to Buy?   [Dec-22-16 08:15AM  at Insider Monkey]
▶ Is NV5 Global Inc (NVEE) A Good Stock To Buy?   [Dec-18-16 11:22AM  at Insider Monkey]
▶ How Bill Barrett Corporation (BBG) Stacks Up Against Its Peers   [Dec-14-16 04:07AM  at Insider Monkey]
▶ Why Pioneer Energy Services Corp.'s Stock Is Sinking Today   [Dec-07-16 12:10PM  at Motley Fool]
▶ Should You Buy DHI Group Inc (DHX)?   [Dec-02-16 02:34PM  at Insider Monkey]
▶ Why Bill Barrett Corporation's Stock Is Soaring Today   [Aug-15-16 03:31PM  at Motley Fool]
Stock chart of BBG Financial statements of BBG
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.